Marijuana Company Of America Inc
OTC:MCOA
Income Statement
Earnings Waterfall
Marijuana Company Of America Inc
Income Statement
Marijuana Company Of America Inc
| Sep-1999 | Dec-1999 | Mar-2000 | Jun-2000 | Sep-2000 | Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | Mar-2009 | Jun-2009 | Sep-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
3
|
6
|
6
|
7
|
7
|
7
|
7
|
6
|
6
|
5
|
5
|
5
|
4
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+6%
|
0
-95%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
+67%
|
0
-60%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+100%
|
0
+50%
|
0
N/A
|
0
N/A
|
0
+30%
|
0
+47%
|
0
+157%
|
0
+69%
|
0
+39%
|
1
+52%
|
1
+26%
|
1
+5%
|
1
-5%
|
1
-19%
|
0
-33%
|
0
-22%
|
0
-17%
|
0
-28%
|
1
+232%
|
1
+85%
|
2
+51%
|
2
+52%
|
2
-13%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+50%
|
0
+6%
|
0
+5%
|
0
-60%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+86%
|
0
+130%
|
0
+145%
|
0
+62%
|
0
+40%
|
0
+65%
|
0
+20%
|
0
-4%
|
0
-7%
|
0
-32%
|
0
-43%
|
0
-25%
|
0
-30%
|
0
-36%
|
0
+89%
|
0
+58%
|
0
+24%
|
0
+130%
|
0
+4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(5)
|
(22)
|
(22)
|
(22)
|
(21)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(7)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(6)
|
(5)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(5)
|
(22)
|
(22)
|
(22)
|
(21)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(7)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(6)
|
(5)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(1)
N/A
|
(1)
+2%
|
(1)
+5%
|
(1)
-83%
|
(1)
-14%
|
(2)
-39%
|
(2)
+6%
|
(1)
+33%
|
(1)
+38%
|
(0)
+52%
|
(1)
-106%
|
(1)
-121%
|
0
N/A
|
(0)
N/A
|
(0)
-33%
|
(0)
-75%
|
(0)
+14%
|
(0)
-33%
|
(0)
+25%
|
(0)
+17%
|
(0)
+40%
|
(0)
N/A
|
(0)
-17%
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
-57%
|
(0)
N/A
|
(1)
-891%
|
(1)
-31%
|
(2)
-35%
|
(5)
-146%
|
(22)
-356%
|
(22)
0%
|
(22)
-1%
|
(21)
+3%
|
(4)
+83%
|
(4)
-13%
|
(4)
+1%
|
(4)
+5%
|
(4)
-16%
|
(5)
-10%
|
(5)
+1%
|
(6)
-33%
|
(6)
+8%
|
(6)
+7%
|
(5)
+1%
|
(5)
+12%
|
(5)
-8%
|
(5)
-3%
|
(6)
-15%
|
(5)
+24%
|
(5)
-1%
|
(5)
-15%
|
(5)
+10%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(5)
|
(10)
|
(6)
|
(10)
|
(4)
|
(5)
|
(13)
|
(7)
|
(13)
|
(8)
|
(6)
|
(6)
|
(4)
|
(7)
|
(9)
|
(10)
|
(9)
|
(5)
|
(5)
|
(6)
|
(9)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(3)
|
(6)
|
(6)
|
(6)
|
(4)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(3)
|
(3)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
2
|
0
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(1)
N/A
|
(1)
N/A
|
(1)
+3%
|
(1)
-82%
|
(1)
+25%
|
(0)
+85%
|
(0)
+75%
|
1
N/A
|
0
-4%
|
(0)
N/A
|
(1)
-106%
|
(2)
-127%
|
0
N/A
|
(0)
N/A
|
(0)
-150%
|
(0)
-40%
|
(0)
+10%
|
(0)
+16%
|
(0)
+25%
|
(0)
+17%
|
(0)
+40%
|
(0)
-167%
|
(0)
-19%
|
(0)
N/A
|
(0)
+68%
|
0
N/A
|
0
-50%
|
0
N/A
|
(1)
N/A
|
(1)
-31%
|
(2)
-36%
|
(5)
-178%
|
(22)
-315%
|
(25)
-10%
|
(28)
-14%
|
(33)
-19%
|
(11)
+66%
|
(16)
-45%
|
(10)
+37%
|
(11)
-9%
|
(19)
-75%
|
(12)
+37%
|
(21)
-68%
|
(20)
+2%
|
(18)
+10%
|
(18)
+1%
|
(13)
+24%
|
(12)
+10%
|
(14)
-13%
|
(15)
-12%
|
(15)
+1%
|
(10)
+33%
|
(10)
+4%
|
(14)
-44%
|
(16)
-15%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
0
|
(0)
|
(1)
|
(2)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(5)
|
(22)
|
(25)
|
(28)
|
(33)
|
(11)
|
(16)
|
(10)
|
(11)
|
(19)
|
(12)
|
(21)
|
(20)
|
(18)
|
(18)
|
(13)
|
(12)
|
(14)
|
(15)
|
(15)
|
(10)
|
(10)
|
(14)
|
(16)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Equity Earnings Affiliates |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(1)
N/A
|
(1)
-3%
|
(1)
+3%
|
(1)
-67%
|
(1)
+25%
|
0
N/A
|
0
+167%
|
1
+288%
|
1
N/A
|
(0)
N/A
|
(1)
-106%
|
(2)
-127%
|
0
N/A
|
(0)
N/A
|
(0)
-150%
|
(0)
-40%
|
(0)
+10%
|
(0)
+16%
|
(0)
+25%
|
(0)
+17%
|
(0)
+40%
|
(0)
-167%
|
(0)
-19%
|
(0)
N/A
|
(0)
+68%
|
0
N/A
|
0
-50%
|
0
N/A
|
(1)
N/A
|
(1)
-31%
|
(2)
-36%
|
(5)
-178%
|
(22)
-315%
|
(25)
-10%
|
(28)
-14%
|
(33)
-19%
|
(11)
+66%
|
(16)
-45%
|
(10)
+37%
|
(11)
-9%
|
(19)
-75%
|
(12)
+37%
|
(21)
-68%
|
(20)
+2%
|
(18)
+10%
|
(18)
+1%
|
(13)
+24%
|
(12)
+10%
|
(14)
-13%
|
(15)
-12%
|
(15)
+1%
|
(10)
+33%
|
(10)
+4%
|
(14)
-44%
|
(16)
-15%
|
|
| EPS (Diluted) |
-555.15
N/A
|
-691.63
-25%
|
-492.04
+29%
|
-742.3
-51%
|
-530.78
+28%
|
41.03
N/A
|
107.71
+163%
|
414.18
+285%
|
414.56
+0%
|
-32
N/A
|
-66
-106%
|
-150
-127%
|
0
N/A
|
-3
N/A
|
-7.5
-150%
|
-7
+7%
|
-4.75
+32%
|
-4
+16%
|
-3
+25%
|
-2.5
+17%
|
-1.5
+40%
|
-4
-167%
|
-4.74
-19%
|
-0.08
+98%
|
-0.02
+75%
|
0.02
N/A
|
0.01
-50%
|
0.01
N/A
|
-0.06
N/A
|
-0.08
-33%
|
-0.1
-25%
|
-0.25
-150%
|
-0.7
-180%
|
-0.74
-6%
|
-0.84
-14%
|
-1.04
-24%
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.29
N/A
|
-0.5
-72%
|
-0.26
+48%
|
-0.41
-58%
|
-0.41
N/A
|
-0.19
+54%
|
-0.07
+63%
|
-0.01
+86%
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
|